[WELLCAL] YoY TTM Result on 31-Mar-2015 [#2]

Stock
[WELLCAL] WELLCALL HOLDINGS BHD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2015
Quarter
31-Mar-2015 [#2]
Profit Trend
QoQ- 8.23%
YoY- 21.81%
Quarter Report
Latest QR
Upcoming QR
WELLCAL's Result
WELLCAL's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 165,260 144,608 142,573 159,001 138,502 137,786 154,028 1.17%
PBT 42,621 43,734 42,945 46,080 37,727 29,540 27,455 7.60%
Tax -10,629 -9,954 -6,023 -11,019 -8,943 -7,285 -6,757 7.83%
NP 31,992 33,780 36,922 35,061 28,784 22,255 20,698 7.52%
-
NP to SH 31,992 33,780 36,922 35,061 28,784 22,255 20,698 7.52%
-
Tax Rate 24.94% 22.76% 14.02% 23.91% 23.70% 24.66% 24.61% -
Total Cost 133,268 110,828 105,651 123,940 109,718 115,531 133,330 -0.00%
-
Net Worth 102,079 100,774 97,183 90,964 210,478 0 79,234 4.31%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 26,557 30,558 30,545 29,548 26,516 18,030 19,178 5.57%
Div Payout % 83.01% 90.46% 82.73% 84.28% 92.12% 81.02% 92.66% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 102,079 100,774 97,183 90,964 210,478 0 79,234 4.31%
NOSH 497,947 331,494 331,682 331,986 331,462 132,715 132,278 24.71%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 19.36% 23.36% 25.90% 22.05% 20.78% 16.15% 13.44% -
ROE 31.34% 33.52% 37.99% 38.54% 13.68% 0.00% 26.12% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 33.19 43.62 42.98 47.89 41.79 103.82 116.44 -18.86%
EPS 6.42 10.19 11.13 10.56 8.68 16.77 15.65 -13.79%
DPS 5.33 9.20 9.20 8.90 8.00 13.60 14.50 -15.35%
NAPS 0.205 0.304 0.293 0.274 0.635 0.00 0.599 -16.35%
Adjusted Per Share Value based on latest NOSH - 331,986
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 33.19 29.04 28.63 31.93 27.81 27.67 30.93 1.18%
EPS 6.42 6.78 7.41 7.04 5.78 4.47 4.16 7.49%
DPS 5.33 6.14 6.13 5.93 5.33 3.62 3.85 5.56%
NAPS 0.205 0.2024 0.1952 0.1827 0.4227 0.00 0.1591 4.31%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 1.39 2.22 2.49 2.00 1.44 2.27 1.49 -
P/RPS 4.19 5.09 5.79 4.18 3.45 2.19 1.28 21.84%
P/EPS 21.64 21.79 22.37 18.94 16.58 13.54 9.52 14.65%
EY 4.62 4.59 4.47 5.28 6.03 7.39 10.50 -12.78%
DY 3.84 4.14 3.69 4.45 5.56 5.99 9.73 -14.34%
P/NAPS 6.78 7.30 8.50 7.30 2.27 0.00 2.49 18.16%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 24/05/18 22/05/17 26/05/16 28/05/15 16/05/14 16/05/13 28/05/12 -
Price 1.39 2.19 2.37 1.75 1.46 2.36 1.76 -
P/RPS 4.19 5.02 5.51 3.65 3.49 2.27 1.51 18.53%
P/EPS 21.64 21.49 21.29 16.57 16.81 14.07 11.25 11.51%
EY 4.62 4.65 4.70 6.03 5.95 7.11 8.89 -10.33%
DY 3.84 4.20 3.88 5.09 5.48 5.76 8.24 -11.94%
P/NAPS 6.78 7.20 8.09 6.39 2.30 0.00 2.94 14.93%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment